{ "ticker": { "uuid": "7938652b-cec7-4c60-8461-75fc4bad103a", "symbol": "EYE", "name": "National Vision Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7938652b-cec7-4c60-8461-75fc4bad103a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7938652b-cec7-4c60-8461-75fc4bad103a/" }, "latest_snapshot": { "ticker": { "uuid": "7938652b-cec7-4c60-8461-75fc4bad103a", "symbol": "EYE", "name": "National Vision Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7938652b-cec7-4c60-8461-75fc4bad103a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7938652b-cec7-4c60-8461-75fc4bad103a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.2, "value": 0.31, "quality": 0.68, "momentum": 0.14, "coverage": 0.939, "confidence": 0.9, "delta": -2 }, "headline_factors": { "price": 19.92, "market_cap": 1595923966.8, "pe_ratio": 34.251, "earnings_yield": 0.0351, "ebitda_to_ev": 0.0764, "shareholder_yield": 0.0053, "roe": 0.0519, "piotroski_f_score": 7, "momentum_12_1": -0.2462, "volatility_252d": 0.5395 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 34.251, "ev_ebitda": 13.0935, "earnings_yield": 0.0351, "fcf_yield": 0.1108, "shareholder_yield": 0.0053 }, "quality": { "roe": 0.0519, "roic": 0.0382, "gross_margin": 0.5423, "fcf_margin": 0.1217, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.092, "eps_growth_1y": null, "fcf_growth_1y": 0.035 }, "momentum": { "price_return_12m": -0.2038, "momentum_12_1": -0.2462, "relative_strength": -0.4201 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.68, "momentum_percentile": 0.14, "growth_composite": 77, "yield_composite": 33, "overall_composite": 80, "os_score": 0.2, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.44, "os": 0.63, "value": 0.68, "quality": 0.67, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.5479, "earnings_yield": 0.0419, "shareholder_yield": 0.0068, "roe": 0.0519, "momentum_12_1": 0.0918 }, { "week_end_date": "2026-06-14", "price": 18.61, "os": 0.21, "value": 0.33, "quality": 0.65, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 31.9985, "earnings_yield": 0.0368, "shareholder_yield": 0.0057, "roe": 0.0519, "momentum_12_1": -0.1887 }, { "week_end_date": "2026-06-21", "price": 16.78, "os": 0.57, "value": 0.65, "quality": 0.67, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.852, "earnings_yield": 0.0396, "shareholder_yield": 0.0063, "roe": 0.0519, "momentum_12_1": -0.2513 }, { "week_end_date": "2026-06-28", "price": 18.86, "os": 0.21, "value": 0.34, "quality": 0.68, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 32.4284, "earnings_yield": 0.0365, "shareholder_yield": 0.0056, "roe": 0.0519, "momentum_12_1": -0.2771 }, { "week_end_date": "2026-07-05", "price": 19.76, "os": 0.21, "value": 0.32, "quality": 0.68, "momentum": 0.12, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 33.9759, "earnings_yield": 0.0353, "shareholder_yield": 0.0053, "roe": 0.0519, "momentum_12_1": -0.354 }, { "week_end_date": "2026-07-12", "price": 19.55, "os": 0.24, "value": 0.32, "quality": 0.66, "momentum": 0.2, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 33.6148, "earnings_yield": 0.0356, "shareholder_yield": 0.0054, "roe": 0.0519, "momentum_12_1": -0.2392 }, { "week_end_date": "2026-07-19", "price": 20.73, "os": 0.18, "value": 0.29, "quality": 0.67, "momentum": 0.12, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 35.6437, "earnings_yield": 0.0341, "shareholder_yield": 0.0051, "roe": 0.0519, "momentum_12_1": -0.3312 }, { "week_end_date": "2026-07-26", "price": 19.92, "os": 0.2, "value": 0.31, "quality": 0.68, "momentum": 0.14, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 34.251, "earnings_yield": 0.0351, "shareholder_yield": 0.0053, "roe": 0.0519, "momentum_12_1": -0.2462 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 58627000, "ebitda": 149779000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 61264000, "ebitda": 152416000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": -3205000, "shares_issued": 3395000, "net_debt_issued": -104812000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823320000, "cost_of_revenue": 764056000, "gross_profit": 1059264000, "ebit": -9500000, "ebitda": 89582000, "pretax_income": -25684000, "tax_provision": 1481000, "net_income": -28499000, "net_income_to_common": -28499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73948000, "total_current_assets": 249828000, "total_assets": 2007771000, "short_term_debt": 201086000, "long_term_debt": 239145000, "total_debt": 816031000, "total_liabilities": 1191438000, "total_equity": 816333000, "shares_outstanding": 78592000, "goodwill_and_intangibles": 947121000 }, "cash_flow": { "operating_cash_flow": 133649000, "capital_expenditure": 95505000, "free_cash_flow": 229154000, "dividends_paid": null, "share_repurchases": -3092000, "shares_issued": 1507000, "net_debt_issued": -110057000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45239000, "ebitda": 68681000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45210000, "ebitda": 68652000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 692127000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": -10519000, "shares_issued": 501000, "net_debt_issued": -4126000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 6635000, "ebitda": 30103000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 2382000, "net_debt_issued": -7845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 6635000, "ebitda": 30103000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 2382000, "net_debt_issued": -7845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 6635000, "ebitda": 30103000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 2382000, "net_debt_issued": -7845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 6635000, "ebitda": 30103000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 2382000, "net_debt_issued": -7845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 6635000, "ebitda": 30103000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 694600000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 2382000, "net_debt_issued": -7845000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }